
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,007 | 3,362.2 | 2,159.1 | 1,933.7 | 1,639 | 1,596.2 | |
COGS | 2,516.5 | 2,783.4 | 1,845.6 | 1,701.2 | 1,675.1 | 1,651.3 | |
Gross Profit | 490.5 | 578.8 | 313.5 | 232.4 | (36.12) | (55.06) | |
Operating Expenses & Income | |||||||
Operating Income | 34.54 | 98.52 | (189.2) | (274) | (499.8) | (472.1) | |
Total Operating Expenses | 463.6 | 496.6 | 502.7 | 506.5 | 463.6 | 589.8 | |
R&D Expenses | 99.33 | 121 | 95.29 | 106.6 | 123.7 | 116.2 | |
Selling General & Admin Expenses | 226 | 306.8 | 286.1 | 329.7 | 307.5 | 275.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.053) | (20.94) | (41.76) | (43.71) | (54.47) | (56.23) | |
Interest Income | 6.34 | 6.316 | 27.39 | 52.98 | 35.65 | 29.97 | |
Income Tax Expense | 3.807 | 11.83 | (34.34) | (2.134) | (7.532) | (6.077) | |
Net Income | |||||||
Net Income | 22.68 | 65.75 | (165.1) | (221.9) | (547.5) | (520.2) | |
Supplemental | |||||||
EBIT | 34.54 | 98.52 | (157.7) | (180.3) | (499.8) | (483.8) | |
EBITDA | 121.3 | 257 | 30.54 | 15.86 | (295.5) | (274.7) | |